Property Info
- MLS O6246227
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1238
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.3% | Annual Rent$22,500.00 | Property Taxes$3,512.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $3,512.00 | $17,560.00 | $35,120.00 | |||
| Net Cash Flow | $18,988.00 | $94,940.00 | $189,880.00 |